7.746
Revenue¥B
6.686
6.905
7.096
7.440
7.684
7.985
8.302
8.704
9.191
9.357
8.558
4.02%
4.03%
92
19.43
Revenue growth%
21.10
22.34
24.35
23.19
21.93
23.39
21.94
21.85
21.05
18.93
18.64
21.85
21.93
34
19.06
Gross margin%
18.44
16.80
16.20
13.76
12.02
12.56
14.41
11.98
12.72
13.69
21.80
12.72
13.73
92
6.11
Operating margin%
18.29
19.65
22.47
20.40
22.60
20.38
22.15
24.48
24.44
22.85
20.99
22.85
22.31
82
6.52
Net margin%
16.85
19.49
19.36
18.91
16.88
14.25
12.71
14.16
15.20
13.18
2.39
14.16
16.02
50
34.82
P/E ratio (avg)x
8.049
7.757
7.013
6.943
6.772
6.332
5.919
5.924
5.602
5.184
15.88
5.919
6.552
21
26.09
EV/EBITx
20.71
22.41
20.54
19.26
20.07
21.95
23.88
21.41
21.60
20.15
15.76
21.60
21.06
87
18.74
FCF yield (avg)%
19.14
21.79
23.24
22.24
23.97
21.77
20.96
19.83
18.95
16.11
20.20
19.83
21.36
39
14.50
FCF margin%
12.36
13.02
13.58
14.66
14.12
16.39
16.85
16.28
19.21
22.17
17.60
16.85
15.47
37
0.403
FCF / Net incomex
1.213
1.382
1.495
1.612
1.759
1.974
1.971
1.887
2.112
2.087
0.397
1.974
1.823
79
23.04
ROIC%
31.02
31.57
33.23
32.06
31.55
29.55
31.94
34.26
34.42
37.03
28.93
34.26
32.00
60
5.21
Return on equity%
22.20
20.02
19.29
20.59
19.12
16.93
15.36
15.50
16.50
17.40
9.43
16.50
18.26
65
2.68
Return on assets%
14.13
14.24
14.59
13.53
10.86
9.50
10.23
12.64
12.81
14.33
19.16
12.64
13.17
39
0.35
EPS¥
0.53
0.58
0.66
0.72
0.73
0.79
0.88
0.99
0.98
1.13
0.39
9.32%
9.21%
—
9.61
EPS growth%
0.40
3.29
0.98
2.76
2.84
4.54
2.99
2.69
1.17
2.79
14.97
2.79
2.77
82
0.29
Bookvalue per sh¥
0.18
0.17
0.16
0.17
0.16
0.15
0.14
0.13
0.13
0.11
0.47
(6.33%)
(4.10%)
—
0.45
FCF per share¥
0.53
0.55
0.54
0.58
0.62
0.58
0.60
0.69
0.65
0.72
0.17
3.16%
4.17%
—
0.45
Dividend per sh¥
0.11
0.11
0.12
0.12
0.13
0.12
0.13
0.13
0.13
0.13
0.10
0.50%
0.99%
—
12.88
Div yield (avg)%
26.56
27.09
24.20
26.91
29.63
31.08
32.54
34.16
31.54
28.85
24.02
31.54
29.24
52
11.30
Payout ratio%
21.62
20.84
19.49
22.46
24.34
26.06
28.16
28.21
25.96
26.43
19.84
26.43
25.15
66
6.643
Shares (diluted)B
8.022
8.715
8.616
8.674
8.073
8.911
8.355
9.728
11.17
12.53
6.562
9.20%
5.55%
12
17.82
Buyback yield%
7.34
8.65
10.52
8.77
6.89
5.35
7.04
9.02
7.32
5.31
28.94
7.04
7.33
11
1.669
D/E ratiox
1.211
1.176
1.238
1.301
1.365
1.351
1.436
1.454
1.588
1.618
1.304
1.454
1.358
94
0.759
Enterprise value¥B
5.529
5.112
5.597
5.772
6.348
6.774
7.091
7.630
7.795
7.876
2.798
4.41%
2.56%
87
6.480
LT debt¥B
3.643
3.907
4.097
4.157
4.950
5.129
5.224
5.688
6.492
7.145
1.797
7.62%
6.61%
28
Revenue
¥9.357B
4.03%
1.00×
Cost of revenue
¥6.273B
4.22%
1.02×
Operating expenses
¥1.592B
3.38%
0.94×
Property and equipment
14.38%